[WONG] QoQ TTM Result on 31-Jul-2016 [#3]

Announcement Date
28-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2016
Quarter
31-Jul-2016 [#3]
Profit Trend
QoQ- 50.65%
YoY- 86.73%
Quarter Report
View:
Show?
TTM Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 34,626 33,786 33,086 33,597 31,853 30,384 29,622 10.97%
PBT -803 -1,766 -642 -404 -866 -2,040 -3,383 -61.69%
Tax 1,339 1,366 1,366 -35 -34 -35 -35 -
NP 536 -400 724 -439 -900 -2,075 -3,418 -
-
NP to SH 511 -411 714 -455 -922 -2,094 -3,434 -
-
Tax Rate - - - - - - - -
Total Cost 34,090 34,186 32,362 34,036 32,753 32,459 33,040 2.10%
-
Net Worth 54,009 53,093 54,009 53,755 53,468 52,683 52,686 1.66%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 54,009 53,093 54,009 53,755 53,468 52,683 52,686 1.66%
NOSH 91,688 91,688 91,688 91,111 90,625 90,833 90,839 0.62%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 1.55% -1.18% 2.19% -1.31% -2.83% -6.83% -11.54% -
ROE 0.95% -0.77% 1.32% -0.85% -1.72% -3.97% -6.52% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 37.83 36.91 36.14 36.87 35.15 33.45 32.61 10.41%
EPS 0.56 -0.45 0.78 -0.50 -1.02 -2.31 -3.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.58 0.59 0.59 0.59 0.58 0.58 1.14%
Adjusted Per Share Value based on latest NOSH - 91,111
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 13.73 13.40 13.12 13.32 12.63 12.05 11.75 10.95%
EPS 0.20 -0.16 0.28 -0.18 -0.37 -0.83 -1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2142 0.2106 0.2142 0.2132 0.2121 0.2089 0.209 1.65%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 0.805 0.615 0.66 0.59 0.52 0.53 0.53 -
P/RPS 2.13 1.67 1.83 1.60 1.48 1.58 1.63 19.54%
P/EPS 144.21 -136.98 84.62 -118.14 -51.11 -22.99 -14.02 -
EY 0.69 -0.73 1.18 -0.85 -1.96 -4.35 -7.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.06 1.12 1.00 0.88 0.91 0.91 30.74%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 15/06/17 27/03/17 27/12/16 28/09/16 15/06/16 22/03/16 28/12/15 -
Price 0.75 0.74 0.64 0.71 0.595 0.515 0.525 -
P/RPS 1.98 2.00 1.77 1.93 1.69 1.54 1.61 14.80%
P/EPS 134.36 -164.82 82.05 -142.17 -58.48 -22.34 -13.89 -
EY 0.74 -0.61 1.22 -0.70 -1.71 -4.48 -7.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.28 1.08 1.20 1.01 0.89 0.91 24.90%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment